| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 236 488.00 | | 236 488.00 | 236 488.00 |
BZ Other receivables | 127 072.00 | | 127 072.00 | 127 072.00 |
CF Cash and cash equivalents | 27 609.00 | | 27 609.00 | 27 609.00 |
CJ TOTAL (II) | 154 681.00 | | 154 681.00 | 154 681.00 |
CO Grand total (0 to V) | 391 169.00 | | 391 169.00 | 391 169.00 |
CU Other investments | 236 488.00 | | 236 488.00 | 236 488.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 51 000.00 | 51 000.00 | | 51 000.00 |
DD Legal reserve (1) | 5 100.00 | 5 100.00 | | 5 100.00 |
DG Other reserves | 266 971.00 | 235 028.00 | | 266 971.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 380.00 | 31 943.00 | | 28 380.00 |
DK Regulated provisions | 11 488.00 | 11 488.00 | | 11 488.00 |
DL TOTAL (I) | 362 939.00 | 334 559.00 | | 362 939.00 |
DU Loans and Debts from Credit Institutions (3) | 26 600.00 | 52 649.00 | | 26 600.00 |
DV Miscellaneous Loans and Financial Debts (4) | 442.00 | 442.00 | | 442.00 |
DX Trade payables and related accounts | 1 186.00 | 1 186.00 | | 1 186.00 |
EC TOTAL (IV) | 28 229.00 | 54 278.00 | | 28 229.00 |
EE Grand total (I to V) | 391 169.00 | 388 837.00 | | 391 169.00 |
EG Accrued income and payables due within one year | 28 229.00 | 27 677.00 | | 28 229.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 438.00 | |
GF Total Operating Expenses (II) | | | 1 438.00 | |
GG - OPERATING RESULT (I - II) | | | -1 438.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 31 304.00 | |
GP Total financial income (V) | | | 31 304.00 | |
GU Total financial expenses (VI) | | | 1 485.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 818.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 380.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 2 169.00 | | |
HH Total exceptional expenses (VIII) | | 2 169.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -2 169.00 | | |
HK Income tax | | -6 010.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 31 304.00 | 31 588.00 | | 31 304.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 924.00 | -354.00 | | 2 924.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 380.00 | 31 943.00 | | 28 380.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 236 488.00 | | | 236 488.00 |
I3 DECREASES Total Financial Fixed Assets | | | 236 488.00 | |
I4 DECREASES Grand Total | | | 236 488.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 236 488.00 | | | 236 488.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 11 488.00 | | | 11 488.00 |
7C Grand total | 11 488.00 | | | 11 488.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 187.00 | 1 187.00 | | 1 187.00 |
VH Loans with a maturity of more than one year at origin | 26 601.00 | 26 601.00 | | 26 601.00 |
VI Group and Associates | 442.00 | 442.00 | | 442.00 |
VK Loans repaid during the year | 26 048.00 | | | 26 048.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 127 072.00 | 127 072.00 | | 127 072.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 127 072.00 | 127 072.00 | | 127 072.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 230.00 | 28 230.00 | | 28 230.00 |
